Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.44% first-year return on $49,500 initial cash invested.
39.44%
Cash On Cash
20.42%
Cap Rate
3.34
DSCR
$4,062
Rent
$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$2,435
Mortgage P&I
19%
$763
Property Taxes
6%
$240
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447